Industrials / Airports & Air ServicesThailand
$8.85
+0.47 (+5.63%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $875.7M · quality 56.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
31/100
D
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$5.6B
P/E
32.8x
↑EV/EBITDA
10.0x
↑ROE
4.0%
↓Gross Margin
43.7%
↑Debt/Equity
2.41
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+18.2%
FCF CAGR
+43.7%
FCF margin
24.2%
FCF / Net income
4.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $3.62B · net income $211.9M · FCF $875.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $3.62B | $3.62B | $3.45B | $2.98B | $2.19B |
| Net Income | $211.9M | $211.9M | $102.9M | $-138.0M | $-281.4M |
| EBITDA | $1.80B | $1.80B | $1.67B | $1.36B | $1.04B |
| EPS | — | — | 0.08 | -0.26 | -0.44 |
| Gross Margin | 43.7% | 43.7% | 42.6% | 38.4% | 24.7% |
| Operating Margin | 23.9% | 23.9% | 21.6% | 14.5% | 0.9% |
| Net Margin | 5.9% | 5.9% | 3.0% | -4.6% | -12.8% |
| Balance Sheet | |||||
| Debt/Equity | 2.41 | 2.41 | 2.36 | 2.44 | 3.27 |
| Current Ratio | 0.59 | 0.59 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $875.7M | $875.7M | $1.00B | $870.4M | $295.1M |
| Returns | |||||
| ROE | 4.0% | 4.0% | 1.9% | -2.5% | -6.2% |
| Valuation | |||||
| P/E | 32.78 | 32.78 | 152.97 | — | — |
| EV/EBITDA | 10.04 | 10.04 | 11.94 | 24.20 | 32.91 |
| P/B | 1.06 | 1.06 | 1.45 | 3.68 | 4.38 |
| Growth & Yield | |||||
| Revenue Growth | 4.9% | 4.9% | 15.9% | 35.6% | — |
| EPS Growth | — | — | 130.8% | 40.9% | — |
| Dividend Yield | 3.9% | 3.9% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+11.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.08 → n/d
Residual
+7.1%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.